[MEDIAC] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 33.12%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,478,238 1,460,865 1,348,812 1,137,516 1,437,826 1,197,000 973,444 7.20%
PBT 239,440 262,684 224,498 166,733 113,169 159,575 85,547 18.69%
Tax -59,163 -63,639 -55,732 -41,359 -49,884 -43,062 -21,108 18.72%
NP 180,277 199,045 168,766 125,374 63,285 116,513 64,439 18.68%
-
NP to SH 176,283 195,537 165,862 124,449 61,225 69,969 36,718 29.85%
-
Tax Rate 24.71% 24.23% 24.83% 24.81% 44.08% 26.99% 24.67% -
Total Cost 1,297,961 1,261,820 1,180,046 1,012,142 1,374,541 1,080,487 909,005 6.11%
-
Net Worth 639,742 1,278,210 1,191,313 1,033,858 1,016,502 635,474 203,890 20.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 765,802 138,070 99,416 62,213 35,728 35,217 - -
Div Payout % 434.42% 70.61% 59.94% 49.99% 58.36% 50.33% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 639,742 1,278,210 1,191,313 1,033,858 1,016,502 635,474 203,890 20.97%
NOSH 1,687,240 1,685,848 1,682,170 1,686,005 1,677,397 914,747 301,926 33.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.20% 13.63% 12.51% 11.02% 4.40% 9.73% 6.62% -
ROE 27.56% 15.30% 13.92% 12.04% 6.02% 11.01% 18.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.71 86.65 80.18 67.47 85.72 130.86 322.41 -19.48%
EPS 10.46 11.60 9.86 7.38 3.65 7.66 4.02 17.26%
DPS 45.44 8.19 5.91 3.69 2.13 3.85 0.00 -
NAPS 0.3796 0.7582 0.7082 0.6132 0.606 0.6947 0.6753 -9.14%
Adjusted Per Share Value based on latest NOSH - 1,691,818
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.20 95.07 87.78 74.03 93.57 77.90 63.35 7.20%
EPS 11.47 12.73 10.79 8.10 3.98 4.55 2.39 29.84%
DPS 49.84 8.99 6.47 4.05 2.33 2.29 0.00 -
NAPS 0.4163 0.8319 0.7753 0.6728 0.6615 0.4136 0.1327 20.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.18 1.02 1.13 0.86 0.52 2.51 2.80 -
P/RPS 1.27 1.18 1.41 1.27 0.61 1.92 0.87 6.50%
P/EPS 10.74 8.79 11.46 11.65 14.25 32.81 23.02 -11.92%
EY 9.31 11.37 8.73 8.58 7.02 3.05 4.34 13.55%
DY 40.64 8.03 5.23 4.29 4.10 1.53 0.00 -
P/NAPS 2.94 1.35 1.60 1.40 0.86 3.61 4.15 -5.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 -
Price 1.30 1.02 1.30 0.77 0.58 0.81 2.88 -
P/RPS 1.40 1.18 1.62 1.14 0.68 0.62 0.89 7.83%
P/EPS 11.84 8.79 13.18 10.43 15.89 10.59 23.68 -10.90%
EY 8.45 11.37 7.58 9.59 6.29 9.44 4.22 12.25%
DY 36.89 8.03 4.55 4.79 3.67 4.75 0.00 -
P/NAPS 3.24 1.35 1.84 1.26 0.96 1.17 4.26 -4.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment